Average price: 9.37 $
Average analyst price: 20.1 $ +37.64%
Price based on EPS: 0.4728 $ -96.76%
Price according to DCF model (ebitda): 18.2 $ +24.67%
Price according to DCF model (FCF): 7.78 $ -46.68%
Average analyst price
Fair price = 20.1 $
Current price = 14.6 $ (difference = +37.64%)
| Idea | Price forecast | Changes | Expiration date | Analyst |
|---|---|---|---|---|
| Tripadvisor: пакуем чемоданы | 22.19 $ | +7.59 $ (51.99%) | 10.11.2025 | Seeking Alpha - топ-выбор |
| More details | 18 $ | +3.4 $ (23.29%) | 03.02.2025 | UBS |
Price based on EPS 
Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
Key Rate = Key rate
Fair price = 0.4728 $
Current price = 14.6 $ (difference = -96.76%)
Data
Discounted Cash Flow (Based on EBITDA)
Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = ∑ (Future Ebitda / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 18.2 $
Current price = 14.6 $ (difference = +24.67%)
Data
Discounted Cash Flow (Based on FCF)
Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield) ^ 5
Company Value = ∑ (FCF / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 7.78 $
Current price = 14.6 $ (difference = -46.68%)
Data
Pay for your subscription
More functionality and data for company and portfolio analysis is available by subscription
